Bhagyodaya Infrastructure Development Ltd - Stock Valuation and Financial Performance

BSE: 501233 | NSE: | Construction - Real Estate | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Bhagyodaya Infra Dev

M-Cap below 100cr DeciZen not available

Bhagyodaya Infrastructure Development stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
11
52-wk high:
11

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Bhagyodaya Infra Dev:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
ROCE % 26.1%-7.3%-7%151.1%21.8%18.9%6.1%6.7%3.7%-4.2%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0000.71.88.918.512.57.10.80
Sales YoY Gr.-NANANA145.2%394.4%109.3%-32.8%-42.9%-88.3%-
Adj EPS 1.3-0.3-0.330.812.928.45.14.1-19.2-113.4-165.1
YoY Gr.--125.8%NANA-58.2%120.8%-82.2%-18.8%-566.2%NA-
BVPS (₹) 4.13.85.135.848.6778286.167-46.586.4
Adj Net
Profit
0000.50.20.40.10.1-0.3-1.7-2
Cash Flow from Ops. 0000.4-0.63-5.51-0.50.2-
Debt/CF from Ops. 1.8000-0.90.7-1.69.8-22.360.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA-14.3%-64.5%-88.3%
Adj EPS -264%-254.5%-382%NA
BVPS-231%-199.1%-182.7%-169.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
Return on
Equity %
38.5-8.8-7.2150.530.545.31.80.9-4-27.7-827.5
Op. Profit
Mgn %
00098.321.510.49.723.730.1-2.3-22.4
Net Profit
Mgn %
00063.610.84.80.40.5-4-204.9-3096.2
Debt to
Equity
0.30000.71.81.21.31.62.4-
Working Cap
Days
00090181881353638017,9324,904
Cash Conv.
Cycle
000-9710536511533835,1222,336

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Bhagyodaya Infrastructure Development Ltd.

Standalone Consolidated
TTM EPS (₹) -165.1 0
TTM Sales (₹ Cr.) 0.1 0
BVPS (₹.) 86.4 10
Reserves (₹ Cr.) 1 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 10.96 / 10.96
All Time Low / High (₹) 8.60 / 10.96
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0.2
Face Value (₹) 10
Industry PE 76.7

Management X-Ray of Bhagyodaya Infra Dev:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Bhagyodaya Infra Dev

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Sales0000.731.798.8518.5212.457.110.83
Operating Expenses 0.010.010.010.011.417.9316.739.504.970.85
Manufacturing Costs00000.646.249.176.815.901.59
Material Costs00000.02-0.293.28-0.46-3.19-1.83
Employee Cost 00000.471.353.082.421.700.81
Other Costs 0.010.010.010.010.280.631.210.740.560.28
Operating Profit -0.01-0.01-0.010.710.390.921.792.952.14-0.02
Operating Profit Margin (%) ---98.0%21.5%10.4%9.7%23.7%30.1%-2.3%
Other Income 0.0300.04000.010.050.050.010.01
Interest 0000000.731.481.341.35
Depreciation 000.010.010.030.331.031.401.211.07
Exceptional Items 0000000000
Profit Before Tax 0.02-0.010.020.700.350.600.080.12-0.40-2.43
Tax 0000.240.160.1800.06-0.11-0.73
Profit After Tax 0.02-0.010.020.460.190.430.080.06-0.29-1.70
PAT Margin (%) ---63.4%10.8%4.8%0.4%0.5%-4.0%-204.0%
Adjusted EPS (₹)1.3-0.30.030.612.928.45.14.1-19.2-113.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14

Equity and Liabilities

Shareholders Fund 0.060.060.080.540.731.157.237.2975.30
Share Capital 0.150.150.150.150.150.156.156.156.156.15
Reserves -0.09-0.09-0.070.390.5811.081.140.85-0.85
Minority Interest0000000000
Debt0.020000.532.118.719.4111.2812.59
Long Term Debt0.020000.532.115.554.506.728.02
Short Term Debt0000003.164.914.564.57
Trade Payables00000.081.211.552.732.922.75
Others Liabilities 0000.340.643.264.594.846.277.11
Total Liabilities 0.090.060.080.871.987.7322.0824.2727.4827.75

Fixed Assets

Gross Block000.050.050.344.9611.1811.3411.4411.44
Accumulated Depreciation000.010.010.050.371.402.804.015.08
Net Fixed Assets000.040.030.304.599.788.547.426.35
CWIP 0000000.330.330.330.33
Investments 0.050.0500000000
Inventories000000.561.382.606.127.97
Trade Receivables00001.301.685.397.697.837.11
Cash Equivalents 000.040.440.090.050.010.0500.21
Others Assets0.03000.400.300.865.195.065.775.77
Total Assets 0.090.060.080.871.987.7322.0824.2727.4827.75

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Cash Flow From Operating Activity 0.010.02-0.010.40-0.583-5.520.96-0.510.21
PBT 0.02-0.010.020.700.350.600.080.12-0.40-2.43
Adjustment 00-0.030.010.030.331.642.852.532.38
Changes in Working Capital -0.010.030-0.06-0.942.46-6.99-1.88-2.490.3
Tax Paid 000-0.25-0.03-0.40-0.25-0.14-0.15-0.04
Cash Flow From Investing Activity 000.040-0.30-4.62-6.55-0.16-0.090
Capex 00-0.050-0.30-4.62-6.55-0.16-0.090
Net Investments 000.090000000
Others 0000000000
Cash Flow From Financing Activity -0.01-0.02000.531.5812.03-0.760.550
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000005.55-1.052.221.30
Interest Paid 000000-0.56-1.46-1.32-1.31
Dividend Paid 0000000000
Others -0.01-0.02000.531.587.051.75-0.350.01
Net Cash Flow 000.040.40-0.35-0.05-0.040.04-0.050.21
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Ratios
ROE (%)38.53-8.7530.85149.8930.545.146.374.89-25.03-1105.47
ROCE (%)28.31-7.1534.3229.4239.4226.788.49.825.39-5.98
Asset Turnover Ratio0001.71.412.011.360.590.310.03
PAT to CFO Conversion(x)0.5N/A-0.50.87-3.056.98-6916N/AN/A
Working Capital Days
Receivable Days000023656631743552,922
Inventory Days000002117531992,754
Payable Days0000676-813154-1,691-323-565

Bhagyodaya Infrastructure Development Ltd Stock News

Bhagyodaya Infrastructure Development Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Bhagyodaya Infra Dev on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Bhagyodaya Infra Dev stood at ₹0.00.
The latest P/E ratio of Bhagyodaya Infra Dev as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Bhagyodaya Infra Dev as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Bhagyodaya Infra Dev is ₹10.96 and the 52-week low is ₹10.96.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bhagyodaya Infra Dev is ₹0.08 ( Cr.) .

About Bhagyodaya Infrastructure Development Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.